| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| $506.00 | 37.21× | 22.57× | 11.85× | 24.51× | -66.1% | 68.2% | 44.8% | 31.9% | 60.7% | 21.0% | 2.8% | 1.81× | 1.26× | 18.28× | 1.74× | 0.8% | 8 | 7.81 | 3 | B- | |
| $327.50 | 21.43× | 5.71× | 4.62× | 13.96× | 10.2% | 50.6% | 28.3% | 21.5% | 26.6% | 16.0% | 6.2% | 0.77× | 1.43× | 12.8× | 0.6× | 1.4% | 7 | 4.36 | 3 | B+ | |
| $245.46 | 24.33× | 7.45× | 3.72× | 13.77× | 4.0% | 61.0% | 21.5% | 15.3% | 30.6% | 15.4% | 4.9% | 1.15× | 1.28× | 13.17× | 0.99× | 0.8% | 8 | 3.92 | 3 | B+ | |
| $648.46 | 36.82× | -16.68× | 14.12× | 25.93× | -52.8% | 82.4% | 54.7% | 38.4% | -45.3% | 35.3% | 3.5% | -2.39× | 3.01× | 8.16× | 0.9× | 1.3% | 6 | 6.42 | 2 | C | |
| $469.41 | 35.62× | 5.1× | 10.39× | 22.32× | -46.4% | 70.2% | 42.2% | 29.2% | 14.3% | 9.2% | 3.4% | 0.45× | 1.62× | 22.57× | 0.82× | 0.7% | 8 | 4.88 | 3 | B | |
| $82.65 | 36.65× | 3.76× | 3.64× | 14.43× | -36.7% | 59.1% | 18.7% | 10.0% | 10.3% | 6.2% | 4.0% | 1.16× | 2.96× | 3.64× | 1.75× | 0.5% | 8 | 2.51 | 3 | B | |
| Peer median | — | 35.62× | 5.1× | 4.62× | 14.43× | -36.7% | 61.0% | 28.3% | 21.5% | 14.3% | 15.4% | 4.0% | 0.77× | 1.62× | 12.8× | 0.9× | 0.8% | 8 | 4.36 | 3 | — |





